Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.88% first-year return on $436k initial cash invested.
-19.88%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$6,544
Rent
-$7,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,544 income − $13,765 expenses = $7,221 out of pocket
Investment Breakdown
|
Purchase Price
$1990k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$436k
Downpayment
20%
$398k
Closing costs
1%
$19,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,544
Total Expenses
$13,765
Mortgage P&I
161%
$10,562
Property Taxes
4%
$282
Home Insurance
11%
$696
HOA
0%
$0
Property Management
12%
$785
CapEx
4%
$262
Vacancy
3%
$196
Maintenance
4%
$262
Other
11%
$720